[CAROTEC] QoQ Quarter Result on 30-Sep-2010 [#1]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 102.77%
YoY- -49.27%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 10,603 8,587 10,401 10,420 53,096 75,930 46,593 -62.82%
PBT -4,390 -11,671 -10,416 2,887 -115,251 10,757 -3,300 21.02%
Tax 15 -21 0 -14 11,644 -1,417 -576 -
NP -4,375 -11,692 -10,416 2,873 -103,607 9,340 -3,876 8.43%
-
NP to SH -4,375 -11,692 -10,416 2,873 -103,607 9,340 -3,876 8.43%
-
Tax Rate - - - 0.48% - 13.17% - -
Total Cost 14,978 20,279 20,817 7,547 156,703 66,590 50,469 -55.60%
-
Net Worth 20,963 25,576 37,461 43,940 112,320 107,212 141,197 -72.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 20,963 25,576 37,461 43,940 112,320 107,212 141,197 -72.05%
NOSH 911,458 913,437 913,684 844,999 719,999 657,746 922,857 -0.82%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -41.26% -136.16% -100.14% 27.57% -195.13% 12.30% -8.32% -
ROE -20.87% -45.71% -27.80% 6.54% -92.24% 8.71% -2.75% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.16 0.94 1.14 1.23 7.37 11.54 5.05 -62.59%
EPS -0.48 -1.28 -1.14 0.34 -14.35 1.42 -0.42 9.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.028 0.041 0.052 0.156 0.163 0.153 -71.82%
Adjusted Per Share Value based on latest NOSH - 844,999
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.16 0.94 1.14 1.14 5.83 8.34 5.12 -62.93%
EPS -0.48 -1.28 -1.14 0.32 -11.38 1.03 -0.43 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0281 0.0411 0.0482 0.1233 0.1177 0.155 -72.06%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.04 0.06 0.06 0.07 0.14 0.16 0.17 -
P/RPS 3.44 6.38 5.27 5.68 1.90 1.39 3.37 1.38%
P/EPS -8.33 -4.69 -5.26 20.59 -0.97 11.27 -40.48 -65.24%
EY -12.00 -21.33 -19.00 4.86 -102.78 8.88 -2.47 187.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.14 1.46 1.35 0.90 0.98 1.11 35.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/08/11 01/06/11 25/02/11 29/11/10 30/08/10 24/05/10 22/02/10 -
Price 0.04 0.045 0.055 0.05 0.08 0.14 0.17 -
P/RPS 3.44 4.79 4.83 4.05 1.08 1.21 3.37 1.38%
P/EPS -8.33 -3.52 -4.82 14.71 -0.56 9.86 -40.48 -65.24%
EY -12.00 -28.44 -20.73 6.80 -179.87 10.14 -2.47 187.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.61 1.34 0.96 0.51 0.86 1.11 35.05%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment